[MIECO] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 545.03%
YoY- -0.27%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 380,228 330,424 326,585 308,230 271,920 258,986 268,025 26.28%
PBT 1,228 10,030 11,545 9,472 868 -6,423 3,797 -52.91%
Tax -452 -3,535 -4,504 -4,274 -2,036 -1,755 -5,311 -80.68%
NP 776 6,495 7,041 5,198 -1,168 -8,178 -1,514 -
-
NP to SH 776 6,495 7,041 5,198 -1,168 -8,178 -1,514 -
-
Tax Rate 36.81% 35.24% 39.01% 45.12% 234.56% - 139.87% -
Total Cost 379,452 323,929 319,544 303,032 273,088 267,164 269,539 25.63%
-
Net Worth 302,100 359,432 357,677 354,218 350,399 353,188 359,733 -10.99%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 2,101 - - - - - -
Div Payout % - 32.36% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 302,100 359,432 357,677 354,218 350,399 353,188 359,733 -10.99%
NOSH 176,666 210,194 210,398 209,596 208,571 210,231 210,370 -10.99%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.20% 1.97% 2.16% 1.69% -0.43% -3.16% -0.57% -
ROE 0.26% 1.81% 1.97% 1.47% -0.33% -2.32% -0.42% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 215.22 157.20 155.22 147.06 130.37 123.19 127.41 41.88%
EPS 0.36 3.09 3.35 2.48 -0.56 -3.89 -0.72 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.71 1.70 1.69 1.68 1.68 1.71 0.00%
Adjusted Per Share Value based on latest NOSH - 209,492
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 38.02 33.04 32.66 30.82 27.19 25.90 26.80 26.28%
EPS 0.08 0.65 0.70 0.52 -0.12 -0.82 -0.15 -
DPS 0.00 0.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3021 0.3594 0.3577 0.3542 0.3504 0.3532 0.3597 -10.99%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.11 1.17 0.94 1.09 1.08 1.04 1.35 -
P/RPS 0.52 0.74 0.61 0.74 0.83 0.84 1.06 -37.82%
P/EPS 252.71 37.86 28.09 43.95 -192.86 -26.74 -187.50 -
EY 0.40 2.64 3.56 2.28 -0.52 -3.74 -0.53 -
DY 0.00 0.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.68 0.55 0.64 0.64 0.62 0.79 -12.20%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 26/02/07 17/11/06 28/08/06 26/05/06 24/02/06 22/11/05 -
Price 1.09 1.39 1.17 0.99 1.05 1.03 1.30 -
P/RPS 0.51 0.88 0.75 0.67 0.81 0.84 1.02 -37.03%
P/EPS 248.15 44.98 34.96 39.92 -187.50 -26.48 -180.56 -
EY 0.40 2.22 2.86 2.51 -0.53 -3.78 -0.55 -
DY 0.00 0.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.81 0.69 0.59 0.63 0.61 0.76 -10.83%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment